[VIZIONE] QoQ Annualized Quarter Result on 31-Aug-2021 [#3]

Stock
[VIZIONE] VIZIONE HOLDINGS BERHAD
Announcement Date
22-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2021
Quarter
31-Aug-2021 [#3]
Profit Trend
QoQ- -145.34%
YoY- -160.6%
Quarter Report
Latest QR
Upcoming QR
VIZIONE's Result
VIZIONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Revenue 283,228 311,448 291,220 265,734 321,272 255,328 407,572 -21.56%
PBT 1,602 19,656 -75,814 6,308 16,134 11,968 -6,150 -
Tax -938 -6,136 -4,405 -3,206 -3,546 -3,092 -2,707 -50.69%
NP 664 13,520 -80,219 3,101 12,588 8,876 -8,857 -
-
NP to SH 1,560 12,584 -84,318 -2,777 6,126 4,108 -8,273 -
-
Tax Rate 58.55% 31.22% - 50.82% 21.98% 25.84% - -
Total Cost 282,564 297,928 371,439 262,633 308,684 246,452 416,429 -22.80%
-
Net Worth 485,315 579,513 492,404 562,498 585,086 490,390 618,022 -14.89%
Dividend
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Net Worth 485,315 579,513 492,404 562,498 585,086 490,390 618,022 -14.89%
NOSH 2,047,680 2,047,680 1,024,780 1,024,780 873,734 788,516 788,516 89.03%
Ratio Analysis
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
NP Margin 0.23% 4.34% -27.55% 1.17% 3.92% 3.48% -2.17% -
ROE 0.32% 2.17% -17.12% -0.49% 1.05% 0.84% -1.34% -
Per Share
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
RPS 18.78 30.39 33.36 30.44 40.27 40.89 53.85 -50.48%
EPS 0.10 1.24 -9.66 -0.32 0.76 0.64 -1.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3218 0.5655 0.5641 0.6444 0.7333 0.7853 0.8166 -46.27%
Adjusted Per Share Value based on latest NOSH - 1,024,780
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
RPS 13.83 15.21 14.22 12.98 15.69 12.47 19.90 -21.55%
EPS 0.08 0.61 -4.12 -0.14 0.30 0.20 -0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.237 0.283 0.2405 0.2747 0.2857 0.2395 0.3018 -14.89%
Price Multiplier on Financial Quarter End Date
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Date 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 -
Price 0.075 0.06 0.085 0.14 0.20 0.28 0.425 -
P/RPS 0.40 0.20 0.25 0.46 0.50 0.68 0.79 -36.49%
P/EPS 72.51 4.89 -0.88 -44.00 26.05 42.56 -38.88 -
EY 1.38 20.47 -113.64 -2.27 3.84 2.35 -2.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.11 0.15 0.22 0.27 0.36 0.52 -41.97%
Price Multiplier on Announcement Date
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Date 29/07/22 26/04/22 25/01/22 22/10/21 22/07/21 22/04/21 29/01/21 -
Price 0.07 0.095 0.075 0.12 0.15 0.28 0.22 -
P/RPS 0.37 0.31 0.22 0.39 0.37 0.68 0.41 -6.62%
P/EPS 67.67 7.74 -0.78 -37.72 19.54 42.56 -20.13 -
EY 1.48 12.93 -128.79 -2.65 5.12 2.35 -4.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.17 0.13 0.19 0.20 0.36 0.27 -12.77%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment